For saleSingle family
$115,840
468 Bellows St
Saint Paul MN 55107
3 beds, 1.5 baths, 1,173 sqft
468 Bellows St is a 3 beds, 1.5 baths, 1,173 sqft single family home for sale at $115,840 in Saint Paul MN 55107. At 20% down it rents for an estimated $2,150/mo and returns $1,338/mo a month at a 20.4% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,150/mo
- Monthly cash flow
- $1,338/mo
- Cap rate
- 20.4%
- Cash-on-cash
- 69.3%
- Max offer
- $115,840
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.